|
FY2026
12 months to Apr 30, 2026
|
FY2025
12 months to Apr 30, 2025
|
FY2024
12 months to Apr 30, 2024
|
FY2023
12 months to Apr 30, 2023
|
FY2022
12 months to Apr 30, 2022
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities: | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Depreciation expense | |||||
| Interest expense - debt discount | |||||
| Stock-based compensation to employees, directors and consultants | |||||
| Changes in operating assets and liabilities: | |||||
| Prepaid expenses and other current assets | |||||
| Prepaid expenses related party | |||||
| Accounts payable and accrued liabilities | |||||
| Net cash used in operating activities | |||||
| Cash flows from investing activities: | |||||
| Purchase of equipment | |||||
| Net cash used in investing activities | |||||
| Cash flows from financing activities: | |||||
| Net proceeds from the issuance of common stock | |||||
| Proceeds from stock option exercise | |||||
| Proceeds from the issuance of note payable | |||||
| Net proceeds from the issuance of preferred stock - related party | |||||
| Net proceeds from the issuance of preferred stock | |||||
| Net cash provided by financing activities | |||||
| Cash at beginning of period | |||||
| Cash at end of period | |||||
| Net (decrease) increase in cash | |||||
| Cash at beginning of period | |||||
| Cash at end of period | |||||
| Supplemental disclosures of cash flow information: | |||||
| Return of common stock for cancellation of subscription receivable | |||||
| Debt discount from issuance of note payable | |||||
| Fair value of warrants issued in connection with preferred stock related party | |||||
| Conversion of Series A convertible preferred stock to common stock | |||||
| Conversion of Series C convertible preferred stock to common stock | |||||
| Fair value of warrants issued in connection with Series A convertible preferred stock | |||||
| Conversion of note payable and accrued interest into Series A convertible preferred stock | |||||
| Non-cash financing activities: | |||||
| Conversion of Series A convertible preferred stock to common stock | |||||
| Conversion of Series B convertible preferred stock to common stock | |||||
| Conversion of Series C convertible preferred stock to common stock | |||||
| Fair value of warrants issued in connection with Series A convertible preferred stock | |||||
| Preferred stock dividends | |||||
| Return of common stock for note receivable - related party | |||||
| Debt discount from issuance of note payable | |||||
| Fair value of warrants issued for related party payable | |||||
| Conversion of note payable and accrued interest into Series A convertible preferred stock | |||||
| Exchange of Series A convertible preferred stock into Series C convertible preferred stock | |||||
| Fair value of warrants issued with preferred stock | |||||
Loading...